Highlights

[MPI] YoY TTM Result on 2010-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 25-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -0.37%    YoY -     1,292.45%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,259,578 1,210,607 1,272,038 1,465,361 1,121,905 1,417,129 1,519,732 -3.08%
  YoY % 4.05% -4.83% -13.19% 30.61% -20.83% -6.75% -
  Horiz. % 82.88% 79.66% 83.70% 96.42% 73.82% 93.25% 100.00%
PBT 53,826 1,834 -12,316 100,035 -24,150 65,039 182,324 -18.38%
  YoY % 2,834.90% 114.89% -112.31% 514.22% -137.13% -64.33% -
  Horiz. % 29.52% 1.01% -6.76% 54.87% -13.25% 35.67% 100.00%
Tax -7,039 2,823 -4,893 39,891 -4,178 -4,859 -22,694 -17.71%
  YoY % -349.34% 157.69% -112.27% 1,054.79% 14.02% 78.59% -
  Horiz. % 31.02% -12.44% 21.56% -175.78% 18.41% 21.41% 100.00%
NP 46,787 4,657 -17,209 139,926 -28,328 60,180 159,630 -18.48%
  YoY % 904.66% 127.06% -112.30% 593.95% -147.07% -62.30% -
  Horiz. % 29.31% 2.92% -10.78% 87.66% -17.75% 37.70% 100.00%
NP to SH 38,513 4,426 -18,194 113,044 -9,480 49,801 123,761 -17.67%
  YoY % 770.15% 124.33% -116.09% 1,292.45% -119.04% -59.76% -
  Horiz. % 31.12% 3.58% -14.70% 91.34% -7.66% 40.24% 100.00%
Tax Rate 13.08 % -153.93 % - % -39.88 % - % 7.47 % 12.45 % 0.83%
  YoY % 108.50% 0.00% 0.00% 0.00% 0.00% -40.00% -
  Horiz. % 105.06% -1,236.39% 0.00% -320.32% 0.00% 60.00% 100.00%
Total Cost 1,212,791 1,205,950 1,289,247 1,325,435 1,150,233 1,356,949 1,360,102 -1.89%
  YoY % 0.57% -6.46% -2.73% 15.23% -15.23% -0.23% -
  Horiz. % 89.17% 88.67% 94.79% 97.45% 84.57% 99.77% 100.00%
Net Worth 744,365 705,192 730,127 759,699 717,474 769,727 771,690 -0.60%
  YoY % 5.55% -3.42% -3.89% 5.89% -6.79% -0.25% -
  Horiz. % 96.46% 91.38% 94.61% 98.45% 92.97% 99.75% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 19,121 20,725 29,043 48,726 38,980 66,278 71,107 -19.64%
  YoY % -7.74% -28.64% -40.40% 25.00% -41.19% -6.79% -
  Horiz. % 26.89% 29.15% 40.84% 68.53% 54.82% 93.21% 100.00%
Div Payout % 49.65 % 468.28 % - % 43.10 % - % 133.09 % 57.46 % -2.40%
  YoY % -89.40% 0.00% 0.00% 0.00% 0.00% 131.62% -
  Horiz. % 86.41% 814.97% 0.00% 75.01% 0.00% 231.62% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 744,365 705,192 730,127 759,699 717,474 769,727 771,690 -0.60%
  YoY % 5.55% -3.42% -3.89% 5.89% -6.79% -0.25% -
  Horiz. % 96.46% 91.38% 94.61% 98.45% 92.97% 99.75% 100.00%
NOSH 188,925 192,150 193,667 193,800 194,965 194,867 194,871 -0.51%
  YoY % -1.68% -0.78% -0.07% -0.60% 0.05% -0.00% -
  Horiz. % 96.95% 98.60% 99.38% 99.45% 100.05% 100.00% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 3.71 % 0.38 % -1.35 % 9.55 % -2.52 % 4.25 % 10.50 % -15.91%
  YoY % 876.32% 128.15% -114.14% 478.97% -159.29% -59.52% -
  Horiz. % 35.33% 3.62% -12.86% 90.95% -24.00% 40.48% 100.00%
ROE 5.17 % 0.63 % -2.49 % 14.88 % -1.32 % 6.47 % 16.04 % -17.18%
  YoY % 720.63% 125.30% -116.73% 1,227.27% -120.40% -59.66% -
  Horiz. % 32.23% 3.93% -15.52% 92.77% -8.23% 40.34% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 666.71 630.03 656.81 756.12 575.44 727.23 779.86 -2.58%
  YoY % 5.82% -4.08% -13.13% 31.40% -20.87% -6.75% -
  Horiz. % 85.49% 80.79% 84.22% 96.96% 73.79% 93.25% 100.00%
EPS 20.39 2.30 -9.39 58.33 -4.86 25.56 63.51 -17.24%
  YoY % 786.52% 124.49% -116.10% 1,300.21% -119.01% -59.75% -
  Horiz. % 32.11% 3.62% -14.79% 91.84% -7.65% 40.25% 100.00%
DPS 10.12 10.79 15.00 25.00 20.00 34.00 36.49 -19.23%
  YoY % -6.21% -28.07% -40.00% 25.00% -41.18% -6.82% -
  Horiz. % 27.73% 29.57% 41.11% 68.51% 54.81% 93.18% 100.00%
NAPS 3.9400 3.6700 3.7700 3.9200 3.6800 3.9500 3.9600 -0.08%
  YoY % 7.36% -2.65% -3.83% 6.52% -6.84% -0.25% -
  Horiz. % 99.49% 92.68% 95.20% 98.99% 92.93% 99.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 600.13 576.80 606.07 698.18 534.54 675.20 724.08 -3.08%
  YoY % 4.04% -4.83% -13.19% 30.61% -20.83% -6.75% -
  Horiz. % 82.88% 79.66% 83.70% 96.42% 73.82% 93.25% 100.00%
EPS 18.35 2.11 -8.67 53.86 -4.52 23.73 58.97 -17.67%
  YoY % 769.67% 124.34% -116.10% 1,291.59% -119.05% -59.76% -
  Horiz. % 31.12% 3.58% -14.70% 91.33% -7.66% 40.24% 100.00%
DPS 9.11 9.87 13.84 23.22 18.57 31.58 33.88 -19.64%
  YoY % -7.70% -28.68% -40.40% 25.04% -41.20% -6.79% -
  Horiz. % 26.89% 29.13% 40.85% 68.54% 54.81% 93.21% 100.00%
NAPS 3.5466 3.3599 3.4787 3.6196 3.4184 3.6674 3.6767 -0.60%
  YoY % 5.56% -3.42% -3.89% 5.89% -6.79% -0.25% -
  Horiz. % 96.46% 91.38% 94.61% 98.45% 92.97% 99.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.1800 2.4600 2.7700 5.6900 5.3500 5.8000 9.3000 -
P/RPS 0.48 0.39 0.42 0.75 0.93 0.80 1.19 -14.03%
  YoY % 23.08% -7.14% -44.00% -19.35% 16.25% -32.77% -
  Horiz. % 40.34% 32.77% 35.29% 63.03% 78.15% 67.23% 100.00%
P/EPS 15.60 106.80 -29.49 9.75 -110.03 22.69 14.64 1.06%
  YoY % -85.39% 462.16% -402.46% 108.86% -584.93% 54.99% -
  Horiz. % 106.56% 729.51% -201.43% 66.60% -751.57% 154.99% 100.00%
EY 6.41 0.94 -3.39 10.25 -0.91 4.41 6.83 -1.05%
  YoY % 581.91% 127.73% -133.07% 1,226.37% -120.63% -35.43% -
  Horiz. % 93.85% 13.76% -49.63% 150.07% -13.32% 64.57% 100.00%
DY 3.18 4.38 5.42 4.39 3.74 5.86 3.92 -3.42%
  YoY % -27.40% -19.19% 23.46% 17.38% -36.18% 49.49% -
  Horiz. % 81.12% 111.73% 138.27% 111.99% 95.41% 149.49% 100.00%
P/NAPS 0.81 0.67 0.73 1.45 1.45 1.47 2.35 -16.25%
  YoY % 20.90% -8.22% -49.66% 0.00% -1.36% -37.45% -
  Horiz. % 34.47% 28.51% 31.06% 61.70% 61.70% 62.55% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/01/14 29/01/13 30/01/12 25/01/11 26/01/10 24/02/09 26/02/08 -
Price 3.9100 2.5600 3.6800 5.5100 6.2600 5.5500 8.7000 -
P/RPS 0.59 0.41 0.56 0.73 1.09 0.76 1.12 -10.12%
  YoY % 43.90% -26.79% -23.29% -33.03% 43.42% -32.14% -
  Horiz. % 52.68% 36.61% 50.00% 65.18% 97.32% 67.86% 100.00%
P/EPS 19.18 111.14 -39.17 9.45 -128.74 21.72 13.70 5.76%
  YoY % -82.74% 383.74% -514.50% 107.34% -692.73% 58.54% -
  Horiz. % 140.00% 811.24% -285.91% 68.98% -939.71% 158.54% 100.00%
EY 5.21 0.90 -2.55 10.59 -0.78 4.60 7.30 -5.46%
  YoY % 478.89% 135.29% -124.08% 1,457.69% -116.96% -36.99% -
  Horiz. % 71.37% 12.33% -34.93% 145.07% -10.68% 63.01% 100.00%
DY 2.59 4.21 4.08 4.54 3.19 6.13 4.19 -7.70%
  YoY % -38.48% 3.19% -10.13% 42.32% -47.96% 46.30% -
  Horiz. % 61.81% 100.48% 97.37% 108.35% 76.13% 146.30% 100.00%
P/NAPS 0.99 0.70 0.98 1.41 1.70 1.41 2.20 -12.45%
  YoY % 41.43% -28.57% -30.50% -17.06% 20.57% -35.91% -
  Horiz. % 45.00% 31.82% 44.55% 64.09% 77.27% 64.09% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

322  577  556  654 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.21+0.005 
 MMAG-WB 0.185+0.035 
 MTOUCHE 0.0550.00 
 PTRANS 0.29+0.005 
 MNC 0.04-0.005 
 SMTRACK 0.37-0.005 
 IKHMAS 0.17-0.01 
 DYNACIA 0.11+0.01 
 KSTAR 0.225+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS